Cash Flow Statement | Trend | Unit | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 | 2007-12-31 | 2007-09-30 | 2007-06-30 | 2007-03-31 | 2006-12-31 | 2006-09-30 | 2006-06-30 | 2006-03-31 | 2005-12-31 | 2005-09-30 | 2005-06-30 | 2005-03-31 | 2004-12-31 | 2004-09-30 | 2004-06-30 | 2004-03-31 | 2003-12-31 | 2003-09-30 | 2003-06-30 | 2003-03-31 | 2002-12-31 | 2002-09-30 | 2002-06-30 | 2002-03-31 | 2001-12-31 | 2001-09-30 | 2001-06-30 | 2001-03-31 | 2000-12-31 | 2000-09-30 | 2000-06-30 | 2000-03-31 | 1999-12-31 | 1999-09-30 | 1999-06-30 | 1999-03-31 | 1998-12-31 | 1998-09-30 | 1998-06-30 | 1998-03-31 | 1997-12-31 | 1997-09-30 | 1997-06-30 | 1997-03-31 | 1996-12-31 | 1996-09-30 | 1996-06-30 | 1996-03-31 | 1995-12-31 | 1995-09-30 | 1995-06-30 | 1995-03-31 | 1994-12-31 | 1994-09-30 | 1994-06-30 | 1994-03-31 | 1993-12-31 | 1993-09-30 | 1993-06-30 | 1993-03-31 | 1992-12-31 | 1992-09-30 | 1992-06-30 | 1992-03-31 | 1991-12-31 | 1991-09-30 | 1991-06-30 | 1991-03-31 | 1990-12-31 | 1990-09-30 | 1990-06-30 | 1990-03-31 | 1989-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Income |
Loading...
|
M | 15 | 20 | 18 | 12 | 12 | 10 | 13 | 4 | -1 | -4 | -16 | -11 | -1 | -1 | -1 | 6 | 25 | 11 | -4 | -2 | 3 | -5 | 12 | 3 | 4 | 54 | -6 | 3 | 5 | 17 | -99 | 30 | 51 | 9 | 173 | 58 | 43 | 33 | 8 | -204 | 10 | -447 | -24 | -26 | -168 | -365 | -26 | -55 | -35 | -50 | -71 | -37 | -35 | -55 | -32 | -38 | -9 | -22 | -22 | -8 | 123 | -80 | 198 | 87 | 112 | 21 | 27 | 79 | 85 | 113 | 91 | 60 | 128 | 114 | 72 | 114 | 165 | 211 | 69 | 45 | 76 | 21 | 14 | 42 | 44 | 8 | -16 | -10 | 1 | 7 | 11 | 43 | 40 | 48 | 27 | 10 | 1 | 0 | 2 | 8 | 3 | -69 | 13 | 8 | 24 | 5 | 5 | 7 | 2 | -5 | -1 | 3 | 5 | 1 | -1 | -6 | -3 | -4 | -2 | -5 | 5 | 3 | 5 | 6 | 5 | -12 | 0 | 2 | 10 | 12 | 14 | 14 | 16 | 13 | 11 | 19 | 13 | 11 |
Depreciation and Amortization |
Loading...
|
M | 18 | 18 | 17 | 16 | 16 | 20 | 18 | 17 | 16 | 16 | 16 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 13 | 13 | 12 | 13 | 13 | 12 | 12 | 13 | 14 | 15 | 17 | -39 | 43 | 43 | 43 | 44 | 39 | 38 | 37 | 32 | 40 | 40 | 40 | 46 | 43 | 51 | 43 | 51 | 51 | 50 | 49 | 47 | 47 | 43 | 42 | 43 | 42 | 43 | 42 | 43 | 41 | 45 | 44 | 48 | 71 | 35 | 35 | 39 | 37 | 32 | 31 | 26 | 23 | 25 | 24 | - | -26 | -26 | - | - | -11 | -12 | - | - | - | - | - | - | - | - | - | - | 15 | 24 | 14 | -3 | 14 | 14 | 13 | 5 | 15 | 15 | 16 | 17 | 18 | 18 | 17 | 17 | 21 | 20 | 20 | 18 | 18 | 17 | 18 | 16 | 17 | 16 | 17 | 16 | 15 | 14 | 15 | 15 | 15 | 15 | 15 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 | 14 |
Non-Cash Items (Other) |
Loading...
|
M | 49 | 56 | -8 | -3 | -2 | 88 | -6 | -4 | -3 | 87 | 6 | -5 | 84 | 83 | -10 | -5 | -18 | 26 | 60 | -3 | 3 | -4 | -4 | -1 | 4 | 2 | 11 | -1 | 0 | 194 | 140 | -13 | -17 | -34 | -28 | -30 | -19 | 152 | -995 | 207 | 4 | 433 | 3 | -11 | 176 | 7 | 84 | -7 | -12 | -32 | -19 | -14 | -11 | -18 | -12 | -4 | -1 | 57 | -7 | -14 | -146 | -39 | -60 | 33 | 3 | -4 | 9 | 3 | -15 | 0 | 1 | 7 | 5 | 59 | 26 | 26 | - | -96 | 10 | 12 | - | 20 | 32 | - | - | 3 | 28 | 9 | -9 | 7 | 27 | -9 | 17 | -12 | 10 | -14 | -7 | -3 | -2 | -12 | -11 | 64 | -22 | -16 | -16 | -23 | -7 | -16 | 8 | -11 | -1 | -8 | -3 | -26 | - | - | - | -26 | - | - | - | -6 | 1 | -3 | 1 | -2 | -14 | -19 | -12 | -1 | 7 | -1 | -6 | 0 | -11 | -11 | 9 | 1 |
Operating Cash Flow |
Loading...
|
M | 25 | 20 | 30 | 18 | 36 | 32 | 24 | 15 | 2 | 9 | -10 | -1 | 0 | 0 | 10 | 16 | 26 | 28 | 26 | 9 | 11 | 2 | 3 | 20 | 21 | 7 | 13 | 11 | 13 | 88 | 37 | 90 | 113 | 88 | 72 | 73 | 66 | 15 | -808 | 21 | 44 | 39 | 32 | 18 | 67 | -70 | 18 | 10 | 9 | -37 | -31 | -4 | 10 | -63 | 23 | 27 | -14 | 20 | 14 | 81 | 103 | 70 | 205 | -5 | 97 | 15 | 19 | 55 | 78 | 136 | 91 | 67 | 152 | 120 | 73 | 166 | 94 | 116 | 67 | 110 | 80 | 42 | 46 | 74 | 62 | 10 | 11 | 0 | -9 | 15 | 38 | 57 | 72 | 32 | 51 | 10 | 7 | 3 | 15 | 11 | 9 | 13 | 9 | 10 | 25 | -1 | 19 | 11 | 30 | 2 | 16 | 12 | 21 | 13 | -2 | -5 | 20 | -7 | 6 | 1 | 9 | 12 | 20 | 18 | 21 | 0 | 14 | -3 | 13 | 25 | 36 | 26 | 24 | 27 | 14 | 21 | 36 | 26 |
Capital Expenditures |
Loading...
|
M | -6 | -28 | -1 | -1 | 0 | -2 | -2 | -1 | -1 | -2 | -1 | -2 | -7 | -7 | -16 | -18 | -21 | -27 | -71 | -24 | -12 | -12 | -10 | 0 | 0 | 0 | 0 | 0 | -1 | -1 | -1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16 | -6 | -10 | -9 | -3 | -3 | -12 | -12 | -3 | -10 | -30 | -25 | -56 | -49 | -64 | -180 | -64 | -66 | -113 | -234 | -184 | -111 | -91 | -152 | -215 | -108 | -144 | -156 | -250 | -97 | -58 | -9 | -50 | -2 | -7 | -16 | -1 | -1 | -1 | -8 | 0 | -41 | -9 | -10 | -3 | -58 | -16 | -18 | -95 | -16 | -23 | -38 | -34 | -11 | -29 | -82 | -10 | -7 | -7 | -32 | -115 | -29 | -2 | -101 | -112 | -1 | -8 | -11 | -5 | -12 | -63 | -46 | -64 | -17 | -24 | -49 | -25 | -27 | -95 | -36 | -18 | -19 | -73 | -117 | -41 | -4 | -2 | -6 | -9 | -64 | -2 | -36 | -22 | -1 | 0 | -2 | -1 | -1 | -2 | -43 |
Net Acquisitions |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Investing Activities |
Loading...
|
M | - | - | 0 | - | 0 | -2 | -2 | -1 | -1 | -2 | -1 | 32 | -3 | -63 | 1 | 1 | -17 | 116 | -69 | -22 | -11 | -9 | -10 | 0 | 0 | 16 | 2 | 0 | 10 | 20 | 14 | 14 | 5 | 103 | 5 | 96 | 13 | 1 | -123 | 0 | 8 | 1 | 2 | 2 | 0 | 1 | 0 | 1 | 0 | 4 | 7 | 73 | -68 | 0 | 0 | 0 | 1 | - | - | - | - | 0 | 0 | 0 | - | - | 1 | 0 | 1 | - | - | - | - | - | - | 16 | 7 | - | - | 4 | 3 | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 7 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Investing Cash Flow |
Loading...
|
M | - | - | 0 | - | 0 | -2 | -2 | -1 | -1 | -2 | -1 | 32 | -3 | -63 | 1 | 1 | -17 | 116 | -69 | -22 | -11 | -9 | -10 | 0 | 0 | 16 | 2 | 0 | 10 | 20 | 14 | 14 | 5 | 103 | 5 | 96 | 13 | 1 | -123 | 0 | 8 | 1 | 2 | 2 | 0 | 1 | 0 | 1 | 0 | 4 | 7 | 73 | -68 | 0 | 0 | 0 | 1 | - | - | - | - | 0 | 0 | 0 | - | - | 1 | 0 | 1 | - | - | - | - | - | - | 16 | 7 | - | - | 4 | 3 | - | - | - | - | - | - | 1 | 1 | 1 | 1 | 1 | 7 | - | - | - | 11 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Repayment/Issuance of Debt (Net) |
Loading...
|
M | - | - | -7 | -6 | -6 | -6 | -6 | -7 | -6 | 267 | 38 | -11 | -11 | 24 | -34 | -5 | 73 | -8 | 41 | -8 | -4 | -35 | -35 | -35 | -75 | -84 | -20 | -5 | -15 | -175 | -97 | 9 | -143 | -332 | -104 | -3 | -3 | -1,240 | -942 | -8 | -5 | - | - | - | - | - | - | - | - | - | 42 | 9 | 75 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Equity Repurchase (Common, Net) |
Loading...
|
M | -2 | -7 | -30 | -8 | -2 | -18 | -11 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 119 | -43 | -32 | -44 | -4 | 0 | 0 | 0 | 0 | 1,510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 61 | 158 | -1 | -1 | 0 | 0 | -1 | -59 | -142 | -33 | -24 | -8 | -116 | -365 | -63 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 | -24 | -4 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | 0 | -3 | -1 | -1 | - | - | -2 | -1 | -25 | - | - | - |
Dividends Paid |
Loading...
|
M | 4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32 | 32 | 1 | 31 | 31 | 0 | 0 | 0 | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229 | 7 | 13 | 13 | 13 | 13 | 13 | 13 | 12 | 20 | 12 | 12 | 12 | 12 | 13 | 10 | 10 | 10 | 10 | 8 | 10 | 10 | 10 | 10 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 5 | 6 | 5 | 5 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
Other Financial Activities |
Loading...
|
M | -2 | 0 | 0 | -15 | -1 | 0 | 0 | 0 | -1 | 0 | 319 | -2 | 49 | 25 | 0 | 15 | 81 | -1 | 49 | -22 | 0 | 345 | -10 | - | 0 | 0 | 2 | 0 | -1 | 150 | -1 | 27 | -143 | 19 | 14 | 99 | 25 | 17 | 2,697 | -8 | -2 | -8 | -1 | 343 | -12 | 0 | 0 | 0 | 458 | -2 | 66 | 20 | 85 | 132 | 0 | 162 | 297 | 187 | 290 | 0 | 0 | -3 | 503 | 0 | 41 | -1 | 195 | 865 | 0 | 438 | 32 | -84 | -120 | -461 | -176 | -348 | 225 | -7 | -24 | 7 | 132 | -81 | -41 | -44 | -79 | 30 | 80 | 28 | -13 | 41 | 15 | -44 | 12 | 67 | -45 | -2 | -25 | 35 | -32 | -64 | 47 | -120 | 55 | -75 | -209 | 10 | -142 | -2 | 74 | 19 | 78 | -18 | -69 | -19 | 58 | 34 | 118 | 52 | -4 | 39 | -48 | 128 | 22 | -40 | -16 | 190 | -15 | 70 | -1 | -5 | -6 | -10 | -5 | -31 | 27 | -65 | -24 | -4 |
Financing Cash Flow |
Loading...
|
M | -2 | 0 | 0 | -15 | -1 | 0 | 0 | 0 | -1 | 0 | 319 | -2 | 49 | 25 | 0 | 15 | 81 | -1 | 49 | -22 | 0 | 345 | -10 | - | 0 | 0 | 2 | 0 | -1 | 150 | -1 | 27 | -143 | 19 | 14 | 99 | 25 | 17 | 2,697 | -8 | -2 | -8 | -1 | 343 | -12 | 0 | 0 | 0 | 458 | -2 | 66 | 20 | 85 | 132 | 0 | 162 | 297 | 187 | 290 | 0 | 0 | -3 | 503 | 0 | 41 | -1 | 195 | 865 | 0 | 438 | 32 | -84 | -120 | -461 | -176 | -348 | 225 | -7 | -24 | 7 | 132 | -81 | -41 | -44 | -79 | 30 | 80 | 28 | -13 | 41 | 15 | -44 | 12 | 67 | -45 | -2 | -25 | 35 | -32 | -64 | 47 | -120 | 55 | -75 | -209 | 10 | -142 | -2 | 74 | 19 | 78 | -18 | -69 | -19 | 58 | 34 | 118 | 52 | -4 | 39 | -48 | 128 | 22 | -40 | -16 | 190 | -15 | 70 | -1 | -5 | -6 | -10 | -5 | -31 | 27 | -65 | -24 | -4 |
Exchange Rate Adjustment |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Beginning Cash |
Loading...
|
M | 76 | 98 | 106 | 104 | 79 | 74 | 84 | 77 | 83 | 85 | 62 | 45 | 54 | 54 | 94 | 102 | 42 | 50 | 54 | 76 | 81 | 124 | 131 | 112 | 166 | 200 | 205 | 198 | 191 | 313 | 456 | 402 | 503 | 628 | 646 | 477 | 389 | 296 | 645 | 639 | 602 | 571 | 557 | 227 | 507 | 567 | 227 | 213 | 55 | 156 | 204 | 258 | 254 | 351 | 352 | 340 | 475 | 583 | 571 | 588 | 344 | 343 | 220 | 579 | 502 | 541 | 742 | 592 | 607 | 403 | 177 | 197 | 189 | 140 | 155 | 146 | 479 | 419 | 405 | 360 | 74 | 88 | 79 | 33 | 37 | 13 | 14 | 13 | 30 | 22 | 22 | 16 | 16 | 16 | 26 | 31 | 57 | 48 | 50 | - | 51 | - | - | - | 113 | - | - | - | 109 | 3 | - | - | 161 | 193 | 163 | 155 | 100 | 90 | 91 | 86 | 110 | 11 | - | - | 86 | - | 7 | - | 114 | 12 | 19 | - | 98 | - | 16 | - | 66 | - |
Ending Cash |
Loading...
|
M | 82 | 76 | 98 | 106 | 104 | 79 | 74 | 84 | 77 | 83 | 85 | 62 | 70 | 70 | 54 | 94 | 102 | 42 | 50 | 54 | 76 | 81 | 124 | 131 | 112 | 166 | 200 | 205 | 198 | 191 | 313 | 456 | 402 | 503 | 628 | 646 | 477 | 389 | 296 | 645 | 639 | 602 | 587 | 567 | 557 | 507 | 567 | 227 | 213 | 55 | 156 | 204 | 258 | 254 | 351 | 352 | 340 | 475 | 583 | 571 | 588 | 344 | 343 | 220 | 579 | 502 | 541 | 742 | 592 | 607 | 403 | 177 | 197 | 189 | 140 | 155 | 146 | 479 | 419 | 405 | 360 | 74 | 88 | 79 | 33 | 37 | 13 | 14 | 13 | 30 | 22 | 22 | 16 | 16 | 16 | 26 | 31 | 57 | 48 | 50 | - | 51 | -33 | -18 | - | 3 | -12 | -5 | - | -11 | 3 | -16 | - | 161 | 193 | 163 | 155 | 100 | 90 | 91 | 86 | 16 | 11 | -1 | - | 86 | -12 | 7 | - | -29 | 12 | 19 | - | -8 | -11 | 16 | - | -45 |
Stock-Based Compensation |
Loading...
|
M | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 0 | 1 | 1 | 1 | - | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 3 | 2 | 1 | 1 | 2 | 2 | 1 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 2 | - | - | - | 2 | 2 | 3 | 2 | 3 | 2 | 3 | 3 | 3 | 3 | 4 | 3 | - | 3 | 173 | -34 | -45 | -14 | -8 | -44 | -45 | 2 | -73 | -35 | -27 | 1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Issuance/Purchase of Shares |
|
M | -2 | -7 | -30 | -8 | -2 | -18 | -11 | 0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | 0 | 0 | 0 | 0 | 0 | 119 | 119 | -43 | -32 | -44 | -4 | 0 | 0 | 0 | 0 | 1,510 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1 | 0 | 61 | 158 | -1 | -1 | 0 | 0 | -1 | -59 | -142 | -33 | -24 | -8 | -116 | -365 | -63 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -9 | -24 | -4 | -3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0 | -1 | 0 | -3 | -1 | -1 | - | - | -2 | -1 | -25 | - | - | - |
Capital Stock Change |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Working Capital |
Loading...
|
M | -58 | -55 | -28 | -16 | -25 | -38 | -42 | -40 | -57 | -67 | -42 | -97 | -93 | -93 | -111 | -86 | -71 | -104 | -93 | -64 | -30 | 54 | -260 | 132 | 118 | 145 | 139 | 129 | 106 | 181 | 290 | 425 | 343 | 470 | 664 | 692 | 613 | 598 | 503 | 447 | 481 | 439 | 353 | -846 | 324 | 316 | -846 | 65 | 97 | 202 | 276 | 335 | 405 | 421 | 460 | 441 | 497 | 634 | 733 | 683 | 774 | 483 | 514 | 398 | 715 | 591 | 598 | 785 | 629 | 618 | 447 | 228 | 266 | 253 | 136 | 148 | 171 | 445 | 389 | 362 | 372 | 43 | 52 | 70 | 59 | 77 | 30 | 17 | 51 | 61 | 53 | 97 | 126 | 88 | 44 | 60 | 53 | 76 | 45 | 55 | 117 | 43 | 51 | 73 | 93 | 99 | 84 | 97 | 108 | 102 | 105 | 102 | 125 | 152 | 180 | 140 | 148 | 90 | 81 | 73 | 73 | 100 | 74 | 76 | 87 | 101 | 77 | 76 | 75 | 91 | 114 | 114 | 104 | 93 | 98 | 99 | 78 | 80 |
Free Cash Flow |
Loading...
|
M | 19 | -8 | 28 | 17 | 35 | 30 | 22 | 14 | 1 | 7 | -11 | -3 | -7 | -7 | -6 | -2 | 5 | 1 | -45 | -15 | 0 | -10 | -7 | 20 | 21 | 7 | 13 | 11 | 13 | 89 | 36 | 90 | 113 | 87 | 72 | 73 | 66 | 15 | -824 | 15 | 34 | 30 | 29 | 14 | 55 | -82 | 14 | 0 | -20 | -62 | -87 | -53 | -54 | -243 | -42 | -40 | -128 | -214 | -170 | -30 | 12 | -81 | -11 | -113 | -47 | -141 | -230 | -42 | 21 | 127 | 41 | 66 | 145 | 104 | 72 | 165 | 93 | 107 | 67 | 68 | 70 | 31 | 43 | 15 | 47 | -7 | -83 | -16 | -32 | -24 | 4 | 46 | 43 | -50 | 40 | 3 | 0 | -29 | -100 | -17 | 7 | 114 | -103 | 9 | 17 | -12 | 14 | -1 | -33 | -45 | -49 | -5 | -3 | -36 | -27 | -31 | -75 | -43 | -12 | -17 | -63 | -106 | -21 | 14 | 19 | -6 | 5 | -67 | 11 | -11 | 13 | 24 | 24 | 25 | 13 | 20 | 34 | -18 |
StockViz Staff
September 20, 2024
Any question? Send us an email